The WACC of Spartoo SAS (ALSPT.PA) is 6.2%.
| Range | Selected | |
| Cost of equity | 8.30% - 13.80% | 11.05% |
| Tax rate | 2.90% - 4.60% | 3.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 6.7% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.91 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 13.80% |
| Tax rate | 2.90% | 4.60% |
| Debt/Equity ratio | 3.63 | 3.63 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 6.7% |
| Selected WACC | 6.2% | |